FFO / Net debt can be estimated as: **FFO ≈ Cash flows from operating activities before working capital changes** From the data: - Cash flows from operating activities = **1,648 million EUR** - Increase/decrease in working capital = **+135 million EUR** So: **FFO ≈ 1,648 − 135 = 1,513 million EUR** Next, estimate net debt at year-end 2022. Debt-like liabilities: - Noncurrent bonds/marketable debt = **3,101 million EUR** - Noncurrent loans = **2,624 million EUR** - Noncurrent lease liabilities = **439 million EUR** - Current bonds/marketable debt = **1,139 million EUR** - Current loans = **553 million EUR** - Current lease liabilities = **72 million EUR** Total financial debt: **3,101 + 2,624 + 439 + 1,139 + 553 + 72 = 7,928 million EUR** Cash and cash equivalents: **2,360 million EUR** Net debt: **7,928 − 2,360 = 5,568 million EUR** Therefore: **FFO / Net debt = 1,513 / 5,568 = 0.2717** 0.272